Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 98003 | $400,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$400,000
$556/sqft
Bid $
$293,346
Max bid / MAO
Room
~$106,654 over max bid · 27% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$82,110
$114/sqft
ARV
$206,073

Clearance (C) — bid physics. C = Bid $ ÷ Ask. We don't mint fake CLEARS. CLEARS · BID TARGET · WALK

Free: tape numbers + 3 Bid Checks/mo. Pro $15/mo: unlimited Bid Checks · streets + Deal Architecture.

Deal Architecture · Pro

Bid $ $293,346 · Ask $400,000

Walk-away max bid is free above — same math as the Bid/Pass Tape. Live waterfall, health, controls, and rehab bands unlock with Pro. We do not show a hollow OUR EDGE with empty dashes.

Go Pro $15/mo MAO calculator
Flip math

Value-add ARV

ARV = adjusted list + (rehab × 1.5) · zip avm

Implied ARV $/sqft
Subject sqft720 sqft
ARV$206,073
List− $400,000
Rehab− $82,110
Gross profit$-276,037

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 98003

Street locked · 98003 · CONDOS $195,000 · 668 sqft
Street locked · 98003 · TOWNHOMES $249,950 · 946 sqft
Street locked · 98003 · CONDO $350,000 · 1002 sqft

Net pro forma

Includes closing costs & 3.2-month carry

Buy closing (2%)$8,000
Holding carry$14,142
All-in capital$504,252
Sell costs (6%)− $12,364
Net proceeds$193,709
Net profit $-53,033
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $82,110

Baseline notes

Investor scope checklist

  • ▸Kitchen cabinets/counters are primary value-add
  • ▸Flooring and paint drive resale perception
  • ▸Exterior curb appeal strongly impacts ARV
  • ▸Mechanicals assumed functional; verify on inspection

Renovation budget

Total: $82,110
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (720 sqft × $3.00) $2,160
Flooring — Hardwood Refinish (720 sqft × $4.50) $3,240
Contingency (15%) $10,710

Rehab from historical Condition Tier $/sqft band × subject sqft — not vision-invented GC quotes. Verify with a licensed contractor before closing.

Neighborhood & Apex

Trajectory: Stable

No enrichment data.

Apex breakdown

Threshold 85+ = Apex Hot

profit margin
15/100
35% weight
hidden repair risk
100/100
25% weight
neighborhood trajectory
60/100
25% weight
condition
50/100
15% weight
Beds
1
Baths
1.0
Sqft
720
Zip
98003

Assigns Condition Tier 1–4 from listing photos (gut / heavy / cosmetic / turnkey). Rehab $ comes from historical tier bands — not photo guessing. Usually ~30–90s.

Similar flips

Same zip or nearby price band — Bid/Pass Tape rows

WALK Street locked · 98003

Street locked · 98003

Federal Way, WA 98003

Ask$700,000
Bid $$560,285
Room~$139,715 over max bid · 20% of ask
WALK Street locked · 98003

Street locked · 98003

Federal Way, WA 98003

Ask$525,000
Bid $$406,994
Room~$118,006 over max bid · 22% of ask
WALK Street locked · 98003

Street locked · 98003

Federal Way, WA 98003

Ask$549,950
Bid $$430,278
Room~$119,672 over max bid · 22% of ask
WALK Street locked · 98003

Street locked · 98003

Federal Way, WA 98003

Ask$200,000
Bid $$106,862
Room~$93,138 over max bid · 47% of ask
WALK Street locked · 98003

Street locked · 98003

Federal Way, WA 98003

Ask$260,000
Bid $$162,026
Room~$97,974 over max bid · 38% of ask
← Bid/Pass Tape